Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
31.38 USD29.33 USD36.78 USD
+109%
29.33 USDCurrent price is 108.8% above the base model value.
M
US
MDLZ.US · Mondelez International, Inc.
US · US
Latest price61.26 USD
30D-1.47%
Vs. base value+91.3%
Research summary
MDLZ.US latest organized financial period shows revenue grew +5.75% YoY and net income declined -46.84% YoY. Current price is about 61.26 USD, while the model base case is about 32.03 USD; the current price sits +91.3% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue39B USD
Net income2B USD
Free cash flow3B USD
Operating cash flow5B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price61.26 USD
Base value32.03 USD
Vs. base+91.3%
Price date2026/04/29
33.06 USD32.03 USD35.75 USD
+91.26%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
38.87 USD36.33 USD45.56 USD
+68.62%
36.33 USDCurrent price is 68.6% above the base model value.Adjusted reference: 38.47 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth7.7%
Current price implies roughly 7.7% annualized FCF growth.
7.7%Current price implies roughly 7.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
34.73 USD34.73 USD34.73 USD
+76.39%
34.73 USDCurrent price is 76.4% above the base model value.
Updated: 2026/04/29 15:22
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -67M USD | Medium |
| 2024/12/31 | Asset impairment | Impairment | -422M USD | Medium |
| 2023/12/31 | Asset impairment | Impairment | -303M USD | Medium |
| 2023/12/31 | Business sale gain/loss | Asset sale gain/loss | 85M USD | Medium |
| 2022/12/31 | Asset impairment | Impairment | -552M USD | Medium |
| 2021/12/31 | Asset impairment | Impairment | -303M USD | Medium |
| 2026/03/31 | Asset impairment | Impairment | -3M USD | Medium |
| 2026/03/31 | Business sale gain/loss | Asset sale gain/loss | 790K USD | Medium |
| 2025/09/30 | Asset impairment | Impairment | -43M USD | Medium |
| 2025/06/30 | Asset impairment | Impairment | -7M USD | Medium |
| 2025/03/31 | Asset impairment | Impairment | -6M USD | Medium |
| 2024/09/30 | Asset impairment | Impairment | -332M USD | Medium |
| 2024/06/30 | Asset impairment | Impairment | -35M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 39B USD | 2B USD | 3B USD | 3B USD | 1.89 | 1.94 |
| 2024/12/31 | Annual | 36B USD | 5B USD | 5B USD | 4B USD | 3.42 | 3.73 |
| 2023/12/31 | Annual | 36B USD | 5B USD | 5B USD | 4B USD | 3.62 | 3.78 |
| 2022/12/31 | Annual | 31B USD | 3B USD | 3B USD | 3B USD | 1.96 | 2.36 |
| 2021/12/31 | Annual | 29B USD | 4B USD | 5B USD | 3B USD | 3.04 | 3.25 |
Ad placement